Flat UB4 6 beds 2 baths

Uxbridge Road, Hayes UB4

London, England · UB4

Initial Investment

First Year

£422,250First Year

Profit From Rental Income

After 5 Years

£28,921

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£123,874

↗ 10%After 5 Years

Return On Investment

36%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£60,492	£61,399	£62,934	£64,508	£66,443	£315,776
Total Expenses	£55,659	£55,796	£55,992	£56,194	£56,430	£280,071
Profit Before Tax	£4,833	£5,603	£6,942	£8,314	£10,013	£35,706
Profit After Tax	£3,915	£4,539	£5,623	£6,734	£8,111	£28,921
Change In Property Value	£12	£12	£24,000	£42,841	£57,009	£123,874
Net Return	£3,927	£4,551	£29,623	£49,575	£65,120	£152,796
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	7%	12%	15%	36%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change